As of 2024-07-27, the Intrinsic Value of IDT Corp (IDT) is 38.19 USD. This IDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.94 USD, the upside of IDT Corp is %.

The range of the Intrinsic Value is 33.20 - 45.65 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.20 - 45.65	38.19	0.7%
DCF (Growth 10y)	37.72 - 51.07	43.09	13.6%
DCF (EBITDA 5y)	25.94 - 33.01	27.94	-26.3%
DCF (EBITDA 10y)	31.43 - 39.41	33.93	-10.6%
Fair Value	35.16 - 35.16	35.16	-7.34%
P/E	21.09 - 36.51	26.33	-30.6%
EV/EBITDA	23.15 - 31.50	24.72	-34.9%
EPV	42.49 - 51.24	46.87	23.5%
DDM - Stable	9.24 - 18.58	13.91	-63.3%
DDM - Multi	13.95 - 22.44	17.25	-54.5%